Valuation Exelon Corporation

Equities

Market Closed - Nasdaq Other stock markets 02:30:00 13/02/2026 am IST			5-day change	1st Jan Change
47.55 ^USD	+6.97%		+7.92%	+9.08%

13/02	Sector Update: Energy Stocks Lower in Late Afternoon Trading	MT
13/02	US utilities spend big on rising data center demand, but affordability concerns loom	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	41,189	56,508	42,959	35,736	37,822	48,039	48,039	-
Change	-	37.19%	-23.98%	-16.81%	5.84%	27.01%	0%	-
Enterprise Value (EV) ¹	79,859	97,743	82,036	79,299	84,114	97,789	1,01,863	1,04,633
Change	-	22.39%	-16.07%	-3.34%	6.07%	16.26%	4.17%	2.72%
P/E ratio	21x	33.2x	19.7x	15.3x	15.4x	16x	16.8x	15.8x
PBR	1.26x	1.64x	-	1.39x	1.4x	1.68x	1.61x	1.54x
PEG	-	-2.5x	0.8x	2.23x	3.28x	1.4x	2.76x	2.4x
Capitalization / Revenue	1.25x	1.55x	2.25x	1.64x	1.64x	1.82x	1.9x	1.86x
EV / Revenue	2.42x	2.69x	4.3x	3.65x	3.65x	4.03x	4.04x	4.04x
EV / EBITDA	9.42x	11.4x	12.4x	10.5x	10.6x	11.2x	10.3x	10.3x
EV / EBIT	18.1x	38.8x	24.7x	19.7x	19.5x	19.3x	18.1x	17.8x
EV / FCF	-20.9x	-19.7x	-36x	-29.3x	-55x	-2,037x	-125x	-498x
FCF Yield	-4.77%	-5.08%	-2.78%	-3.41%	-1.82%	-0.05%	-0.8%	-0.2%
Dividend per Share ²	1.53	1.53	1.35	1.44	1.52	1.596	1.688	1.771
Rate of return	3.62%	2.65%	3.12%	4.01%	4.04%	3.36%	3.55%	3.72%
EPS ²	2.01	1.74	2.19	2.34	2.45	2.73	2.832	3.019
Distribution rate	76.1%	87.9%	61.6%	61.5%	62%	59.8%	59.6%	58.7%
Net sales ¹	33,039	36,347	19,078	21,727	23,028	24,258	25,222	25,889
EBITDA ¹	8,476	8,558	6,642	7,529	7,913	8,785	9,914	10,194
EBIT ¹	4,401	2,522	3,317	4,023	4,319	5,145	5,623	5,867
Net income ¹	1,963	1,706	2,170	2,328	2,460	2,768	2,874	3,100
Net Debt ¹	38,670	41,235	39,077	43,563	46,292	49,750	53,824	56,594
Reference price ²	42.22	57.76	43.23	35.90	37.64	47.55	47.55	47.55
Nbr of stocks (in thousands)	9,75,572	9,78,318	9,93,742	9,95,437	10,04,834	10,10,290	10,10,290	-
Announcement Date	24/02/21	25/02/22	14/02/23	21/02/24	12/02/25	12/02/26	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXELON CORPORATION	17.81x	4.03x	11.15x	3.36%	4.8TCr
GE VERNOVA INC.	55.71x	4.73x	36.67x	0.22%	22TCr
NEXTERA ENERGY	26.17x	9.86x	17x	2.46%	19TCr
IBERDROLA, S.A.	20.55x	3.93x	11.28x	3.42%	16TCr
ENEL S.P.A.	14.08x	1.96x	6.79x	5.04%	11TCr
CONSTELLATION ENERGY CORPORATION	30.05x	4.32x	20.26x	0.56%	10TCr
SOUTHERN COMPANY	22.15x	6.04x	13.42x	3.19%	10TCr
DUKE ENERGY CORPORATION	19.96x	5.79x	11.94x	3.37%	9.81TCr
AMERICAN ELECTRIC POWER COMPANY, INC.	19.94x	5.21x	11.91x	3.05%	6.75TCr
DOMINION ENERGY, INC.	18.77x	6.4x	13.4x	4.1%	5.56TCr
Average	24.52x	5.23x	15.38x	2.88%	11.55TCr
Weighted average by Cap.	28.22x	5.45x	17.78x	2.55%